As of 2025-06-24, the Intrinsic Value of Sembcorp Industries Ltd (U96.SI) is 8.24 SGD. This U96.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.85 SGD, the upside of Sembcorp Industries Ltd is 20.30%.
The range of the Intrinsic Value is 5.56 - 13.01 SGD
Based on its market price of 6.85 SGD and our intrinsic valuation, Sembcorp Industries Ltd (U96.SI) is undervalued by 20.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.56 - 13.01 | 8.24 | 20.3% |
| DCF (Growth 10y) | 5.78 - 12.71 | 8.28 | 20.9% |
| DCF (EBITDA 5y) | 6.49 - 10.78 | 8.64 | 26.2% |
| DCF (EBITDA 10y) | 6.73 - 11.33 | 8.94 | 30.5% |
| Fair Value | 2.83 - 2.83 | 2.83 | -58.72% |
| P/E | 6.72 - 10.50 | 7.77 | 13.4% |
| EV/EBITDA | 3.69 - 7.92 | 5.50 | -19.7% |
| EPV | (0.51) - 1.13 | 0.31 | -95.5% |
| DDM - Stable | 4.28 - 10.36 | 7.32 | 6.8% |
| DDM - Multi | 5.43 - 10.51 | 7.19 | 5.0% |
| Market Cap (mil) | 12,244.72 |
| Beta | 0.54 |
| Outstanding shares (mil) | 1,787.55 |
| Enterprise Value (mil) | 21,071.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.08% |
| Cost of Debt | 4.55% |
| WACC | 6.26% |